Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $350K |
| Staff Wages | $22K |
| Transfer Amortization | $333 |
| Debt Interest | $42K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $107K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2027 |
$48K |
$521K |
$-473K |
$-4.2M |
| Mar 2027 |
$53K |
$618K |
$-564K |
$-3.8M |
| Feb 2027 |
$54K |
$613K |
$-558K |
$-3.2M |
| Jan 2027 |
$51K |
$730K |
$-679K |
$-2.6M |
| Dec 2026 |
$12K |
$525K |
$-514K |
$-2.0M |
| Nov 2026 |
$16K |
$571K |
$-556K |
$-1.4M |
| Oct 2026 |
$11K |
$957K |
$-946K |
$-890K |
| Sep 2026 |
$9K |
$437K |
$-428K |
$56K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |